2.031
Revenue₩B
15.80
17.15
18.70
20.65
22.25
23.69
25.35
27.54
29.46
32.51
2.128
7.88%
8.14%
54
29.16
Revenue growth%
11.98
13.46
12.35
14.34
16.21
16.26
18.81
21.40
22.34
24.14
13.00
21.40
16.23
63
12.47
Gross margin%
21.47
23.13
20.79
20.54
22.70
22.55
24.13
26.82
29.13
30.22
5.60
26.82
22.92
5
19.04
Operating margin%
30.47
29.22
30.79
30.83
28.38
26.93
26.86
28.38
29.25
32.23
13.84
28.38
29.24
7
22.76
Net margin%
27.55
28.15
29.52
29.05
26.21
23.26
25.23
24.43
26.43
26.96
5.89
25.23
26.69
79
37.41
P/E ratio (avg)x
16.23
14.84
15.69
14.72
16.04
14.18
15.06
16.35
14.07
14.41
10.48
14.41
14.95
80
32.73
EV/EBITx
13.51
13.28
13.85
15.50
17.79
18.79
20.55
20.73
21.37
22.64
18.15
20.73
18.29
49
18.25
FCF yield (avg)%
36.72
39.21
38.82
39.83
38.66
36.17
38.63
39.16
41.06
40.36
23.33
39.16
38.99
30
15.21
FCF margin%
22.05
19.72
20.39
20.02
20.92
23.50
22.36
23.40
24.07
26.26
25.22
23.50
22.21
79
1.407
FCF / Net incomex
1.993
2.198
2.251
2.410
2.528
2.875
3.167
3.637
3.458
3.330
0.530
3.330
2.701
8
26.19
ROIC%
18.02
19.53
20.36
18.89
21.14
23.73
20.96
19.41
20.69
20.95
16.98
20.95
20.52
76
3.26
Return on equity%
21.75
19.16
20.25
23.20
20.74
19.93
22.34
20.55
23.44
22.27
18.63
22.27
21.25
56
11.08
Return on assets%
14.90
16.16
16.30
14.08
15.19
17.55
15.15
17.93
18.52
18.27
16.04
17.93
16.23
38
63.47
EPS₩
57.74
63.38
67.65
75.81
75.33
81.70
89.49
87.00
101.48
115.31
65.38
8.89%
8.87%
—
23.89
EPS growth%
23.20
23.22
25.31
24.24
24.56
22.08
23.71
21.85
23.49
24.99
3.38
23.49
23.60
67
103.91
Bookvalue per sh₩
80.39
70.01
61.56
62.90
55.27
54.89
56.05
56.10
56.31
58.55
119.22
1.16%
(2.94%)
—
104.01
FCF per share₩
91.46
94.99
89.94
86.84
96.09
97.74
105.22
95.72
102.61
91.98
153.71
(0.87%)
0.71%
—
140.41
Dividend per sh₩
38.18
34.21
29.62
27.25
27.40
29.44
25.50
25.75
22.22
21.23
150.37
(4.97%)
(5.81%)
—
10.31
Div yield (avg)%
24.16
23.66
26.55
25.88
23.77
24.32
24.30
22.76
25.13
24.97
23.02
24.32
24.31
59
18.24
Payout ratio%
16.13
17.83
18.50
19.25
20.89
21.67
18.82
16.57
16.36
16.69
23.19
16.69
18.17
94
107.8
Shares (diluted)M
101.3
98.61
95.31
101.8
97.27
92.76
84.97
76.87
70.37
69.88
111.3
(6.40%)
(3.54%)
21
29.84
Buyback yield%
10.20
11.86
13.88
12.96
15.48
16.40
19.07
18.54
20.56
17.66
19.46
18.54
15.94
31
1.579
D/E ratiox
1.460
1.547
1.505
1.617
1.927
1.978
2.156
2.385
2.559
3.055
1.072
2.385
1.952
47
37.19
Enterprise value₩B
28.05
25.01
25.12
26.50
27.49
24.01
24.50
24.08
26.03
28.33
22.36
0.60%
0.28%
86
4.063
LT debt₩B
10.34
9.429
9.577
8.626
8.780
8.534
8.481
7.848
6.879
6.868
15.76
(4.79%)
(5.27%)
52
Revenue
₩32.51B
8.14%
1.00×
Cost of revenue
₩22.76B
8.14%
1.00×
Operating expenses
₩7.027B
8.25%
1.01×
Spread over hurdle
(2.70%)